For saleSingle family
$115,000
3019 Upton Ave N
Minneapolis MN 55411
3 beds, 1 bath, 1,027 sqft
3019 Upton Ave N is a 3 beds, 1 bath, 1,027 sqft single family home for sale at $115,000 in Minneapolis MN 55411. At 20% down it rents for an estimated $1,900/mo and returns $1,079/mo a month at a 17.9% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $1,900/mo
- Monthly cash flow
- $1,079/mo
- Cap rate
- 17.9%
- Cash-on-cash
- 56.3%
- Max offer
- $115,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading